AGC 2014 December Financial Notes - AGC of Washington€¦ · AGC 2014 December Financial Notes ......

of 2

For Internal Use Only

AGC 2014 December Financial Notes Net Operating Income – see Consolidated Statement of Operations (Page 9) As of December 31, 2014 the Net Operating Income (NOI) equals $667K vs. a year-to-date budget NOI of $15K creating a favorable year-to-date budget variance of $652K. The year-to-date positive revenue variance of $561K combined with the positive expense variance of $91K produces the total favorable year-to-date budget variance of $652K. Income Variance The year-to-date positive revenue variance of $561K (see Consolidated Statement of Operations – YTD Variance column) is primarily from above budget revenue in Retro Sponsorship, Membership Dues and all other revenue categories except Building revenue and Misc. Income. Expense Variance The year-to-date positive expense variance of $91K is primarily comprised of under budget expenses in most expense categories except Insurance / Tax, Building / Marina and Depreciation expense. Accounts Receivable

Building Marina AR Parking AGCEF Other AR Total

November 2,567 3,592 22,656 20,391 168,090 217,296

December 6,910 (1,272) 26,482 28,371 81,579 142,070

Note: AR Building primarily represents past billings from building tenants. AR Marina primarily represents past billings from moorage tenants. AR Parking primarily represents receivables for parking. AR AGCEF represents billings to AGC Education Foundation

AR Other represents billings outstanding for purchases and events (i.e. annual meeting, sponsorships, membership dues, Retro, etc.).

AGC Financial Notes - Continued

of 2

For Internal Use Only

AGC Actual / Forecast --- see 12 Month Actual / Forecast to Budget As of December 31, 2014, AGC’s 2014 annual net operating income equals $667K versus an annual budget net operating income of $15K. AGC Building: Occupancy rate is 93% as of December 31, 2014.

For Internal Use Only December-14

2014 2014Total Total

Actual / Forecast Budget VarianceRetro Plan Income 1,959,316 1,713,000 246,316Retro Exp Gross (1,447,046) (1,488,000) 40,954

Net Retro Income 512,270 225,000 287,270

REVENUES

Membership Dues 1,811,714 1,675,000 136,714Program Revenue / Grant Revenue 169,003 167,025 1,978Event Revenue 256,987 246,525 10,462Building / Retail Rent (Seattle, Marina, Fife) 2,675,077 2,691,435 (16,358)Other Rent Revenue (Parking, Moorage) 984,079 886,010 98,069Other Revenue / CAM 79,773 35,646 44,127Misc Income 15,477 16,630 (1,153)Gain/Loss on Disposal of Asset 0 0 0

Operating Revenue 5,992,110 5,718,271 273,839

TOTAL REVENUE 6,504,380 5,943,271 561,109

EXPENSES

Salaries 2,192,706 2,207,363 14,657Payroll Burden Taxes & Benefits 618,420 640,455 22,035Auto Expense / Corporate Travel 26,269 35,213 8,944Miscellaneous Meetings 68,661 93,520 24,859Consultant Fees 46,649 53,799 7,150Office Expense 71,725 76,225 4,500Membership Dues/Donations 197,101 159,933 (37,168)Rent 61,036 80,200 19,164Technology Expense 70,279 72,200 1,921Phone Exp. 33,479 34,260 781Program / Grant Expense 75,696 92,977 17,281Membership Promotion 163,813 184,652 20,839Event Exp 247,842 257,353 9,511Insurance / Tax / Training 64,004 61,353 (2,651)Building / Marina Expense 1,228,650 1,210,686 (17,964)Leasing Comm. Amortization 60,000 60,000 0Depreciation 610,714 608,355 (2,359)

TOTAL EXPENSES 5,837,044 5,928,542 91,498

OPERATING INCOME (LOSS) 667,336 14,729 652,607

NET OPERATING INCOME (LOSS) - FORECAST VS. BUDGET 667,336 14,729 652,607

Non-Operating Investment Income (Loss) 112,790 13,000 99,790

NET INCOME (LOSS) 780,126 27,729 752,397

Gain/Loss on Disposal of Asset 0 0 0

TOTAL INCOME 780,126 27,729 752,397

Working Capital

Net Operating Income 667,336 14,729 652,607

Amortization 60,000 60,000 0Depreciation 610,714 608,355 2,359

Available Cash (Working Capital) 1,338,050 683,084 654,966

Less:

Debt Service - Principle 75,476 76,000 524Capital Expenditures - Association 138,107 115,000 (23,107)Capital Expenditures - Seattle Building 741,587 741,000 (587)Capital Expenditures - Marina 102,421 90,000 (12,421)Tenant Improvements - Building 135,751 155,000 19,249Lease Commissions 85,637 35,000 (50,637)

Total Deductions 1,308,978 1,212,000 (96,978)

Cash (Working Capital) Variance Favorable (Unfavorable) 29,072 (528,916) 557,988

AGC of Washington

2014 Cash Activity Forecast

Associated General Contractors of Washington

Statement of Financial PositionFor the Period Ending 12/31/2014

12/31/2014 12/31/2013

Unaudited Audited

ASSETS

Current Assets

Cash 2,553,041 2,516,975

Building Savings 200,369 -

Short-Term Investments 70,319 81,991

Accounts Receivable 142,070 99,047

Prepaid Expenses 141,978 152,425

Total Current Assets 3,107,777 2,850,438

Group Retrospective Rating Plan Assets 18,246,707 16,189,775

Prepaid Lease Commissions 138,501 52,864

Long Term Investments 2,236,072 2,111,608

Property and Equipment

Land and Land Improvements 2,376,138 2,376,138

Buildings 13,359,953 12,588,366

Leasehold Improvements 1,515,603 1,379,853

Furniture and Equipment 1,005,550 888,757

Automobiles 67,786 46,556

Marina 1,536,739 1,434,317

Total Property Plant and Equipment 19,861,769 18,713,987

Less: Accumulated Depreciation (11,015,749) (10,405,034)

Net Property Plant and Equipment 8,846,020 8,308,953

TOTAL ASSETS 32,575,077 29,513,638

LIABILITIES & NET ASSETS

Current Liabilities

Accounts Payable 466,772 433,976

Accrued Expenses 87,426 84,463

Deferred Income 1,174,468 923,433

Current Portion - LT Debt 84,576 80,728

1,813,242 1,522,600

Group Retrospective Rating Plan Liability 18,248,707 16,189,775

Long Term Debt, Less Current Portion 375,466 470,073

Tenant Deposits 191,155 164,810

Total Liabilities 20,628,571 18,347,259

Net Assets

Unrestricted 9,446,506 9,066,379

Board Designated 2,500,000 2,100,000

TOTAL UNRESTRICTED NET ASSETS 11,946,506 11,166,379

TOTAL LIABILITIES AND NET ASSETS 32,575,077 29,513,638

- -

[INTERNAL REPORT]

Unaudited

Changes in Net Assets 780,127

Adjustments to Changes in Net Assets to Cash Provided by Operating Activities

Depreciation 610,716

(Gain) Loss on Disposal of Property -

(Gain) Loss on Sales of Investments (150,977)

(Gain) Loss on Investments @ Market 27,025

(Increase) / Decrease in accounts:

Accounts Receivable (43,024)

Prepaid Expenses and Other Assets (75,190)

Increase / (Decrease) in accounts:

Accounts Payable 32,796

Accrued Expenses 2,963

Tenant Deposits 26,345

Deferred Income 251,034

Net Cash Provided / Used) by Operating Activities 1,461,815

Cash Flow From Investing Activities:

Purchase of Long Term Investment (511)

Leasehold Improvements - Seattle Bldg (135,750)

Capital Improvements on Seattle Bldg (741,587)

Capital Improvements on Marina (132,422)

Purchase of property, equipment and automobile (138,023)

Net Cash Provided / (Used) by Investing Activities (1,148,293)

Cash Flow from Financing Activities:

Current Long Term Debt (6,152)

Long Term Debt / Loan Payments (84,607)

Net Cash Provided / (Used) by Financing Activities (90,759)

Net Increase (Decrease) in Cash 224,763

Cash, Beginning of Year 2,516,975

Cash Equivalents Beginning of Year 81,991

Total Cash and Cash Equivalents, Beginning of Year 2,598,966

Cash, End of Period 2,753,410

Cash Equivalents, End of Period 70,319

Total Cash and Cash Equivalents, End of Period 2,823,729


Cash Flow Statement

For the 12 Month(s) ending 12/31/2014

Associated General Contractors of Washington (INTERNAL REPORT)

12/31/2014

Schedule of Reserve Funds Balance

Operations 3000-10-901 420,000

Plant & Equipment 3000-10-902 1,980,000

Special Projects 3000-10-903 100,000

2,500,000

Seattle Building Savings Account 200,095

2014 Balance

Special Projects from Reserves 12/31/2014 Approved Budget Remaining

Central Washington University - Grant 2500-89-000 10,000 10,000 -

Washington State University 30,000 - (30,000)

40,000 10,000 (30,000)

** Statement of Capital Expenditures 2014 Balance

(** Designed for Budget Monitoring Purposes) 12/31/2014 Approved Budget Remaining

Parking Lot Improvements 1503-50-000 22,266 51,000 28,734

Fife Building 1505-85-000 30,000 30,000 -

Furniture & Fixtures 1508-10-000 4,490 - (4,490)

Office Equipment 1509-10-000 16,930 - (16,930)

Automobile - Safety Dept. 1510-10-000 21,230 25,000 3,770

Computer Hardware/Software 1513-10-000 95,374 90,000 (5,374)

SEA Bldg - Tenant Improvements 1550-50-000 135,750 125,000 (10,750)

SEA Bldg - Capital Improvements 1551-50-000 719,321 690,000 (29,321)

SEA Bldg - Lease Commissions 1402-50-050 85,637 35,000 (50,637)

Seattle Marina 1575-75-000 102,422 90,000 (12,422)

1,233,419 1,136,000 (97,419)

General Asset Capitalization Policy

- computer hardware, software, office equipment, and furniture with useful life of at least

one year and $2,000 or more must be capitalized

- capital assets for properties must be at least $5,000 to be capitalized

- depreciation expense per year is based on estimated useful life

- depreciation expense may be prorated in the 1st year of a new purchase

Schedule of Depreciation Expenses Actual Budget Variance

Seattle District Office 6950-12-000 263 263 -

Southern District Office 6950-14-000 1,375 1,375 -

Technology 6950-17-000 17,894 19,717 1,823

Administration 6950-18-000 11,413 10,163 (1,249)

Accounting 6950-19-000 1,572 1,572 -

State Government 6950-30-000 16,151 15,661 (491)

Labor Relations 6950-34-000 386 386 -

Membership 6950-36-000 1,637 634 (1,003)

Safety 6950-42-000 4,841 9,083 4,241

Central District 6950-48-000 410 410 -

Seattle Building 6950-50-000 473,926 471,931 (1,995)

Seattle Marina 6950-75-000 50,124 49,771 (353)

Fife Building 6950-85-000 30,722 27,389 (3,333)

610,716 608,355 (2,360)

YTD 2014 Balance

Board Contingency Expenses: 5120-13-054 12/31/2014 Approved Remaining

Board Board

Budget Contingency Contingency

Washington State University Grant 10,000

King County Construction Career Day 5,000

20,000 15,000 5,000

12/31/2014

YTD

ACTUAL BUDGET VAR ACTUAL BUDGET VAR ACTUAL BUDGET VAR

I. Building & Properties:

a) Seattle Building 3,000,886 2,904,287 96,600 1,732,842 1,717,215 15,627 1,268,045 1,187,072 80,973

b) Seattle Marina 702,347 681,900 20,447 451,306 453,343 (2,037) 251,041 228,557 22,484

c) Fife Building 36,023 26,904 9,119 92,706 89,168 3,538 (56,684) (62,264) 5,580

Total Building & Properties 3,739,256 3,613,091 126,165 2,276,854 2,259,725 17,129 1,462,402 1,353,366 109,037

II. Association:

1. Financial Assets 0 0 0 0 0 0 0 0 0

2. Admin. & Management

a) Board of Trustees 0 0 0 61,479 66,972 (5,493) (61,479) (66,972) 5,493

b) Technology 0 0 0 113,086 115,797 (2,711) (113,086) (115,797) 2,711

c) Administration 52,060 40,180 11,880 417,163 325,841 91,322 (365,103) (285,661) (79,442)

d) Accounting 8,400 8,400 0 231,880 255,862 (23,983) (223,480) (247,462) 23,983

60,460 48,580 11,880 823,608 764,473 59,134 (763,148) (715,893) (47,254)

3. Member Services

a) Communications 4,100 7,000 (2,900) 208,159 220,348 (12,190) (204,059) (213,348) 9,290

b) Meetings & Events 0 0 0 45,015 57,700 (12,685) (45,015) (57,700) 12,685

c) Special Events 122,415 123,800 (1,385) 170,632 170,387 245 (48,217) (46,586) (1,630)

d) Member Service 1,817,292 1,681,000 136,292 190,359 199,687 (9,328) 1,626,933 1,481,313 145,620

e) Future Leadership Forum 10,665 4,000 6,665 40,896 33,339 7,557 (30,231) (29,339) (892)

1,954,472 1,815,800 138,672 655,060 681,461 (26,401) 1,299,412 1,134,339 165,073

4. Education & Training Service

a) Workforce Development 0 0 0 225,835 190,075 35,760 (225,835) (190,075) (35,760)

b) Safety 89,825 71,550 18,275 404,878 427,749 (22,871) (315,054) (356,199) 41,146

c) Group Retro 1,959,316 1,713,000 246,316 1,447,046 1,488,000 (40,954) 512,270 225,000 287,270

2,049,141 1,784,550 264,591 2,077,759 2,105,824 (28,065) (28,618) (321,274) 292,656

5. Government Relations

a) Government Affairs Council 17,500 24,500 (7,000) 446,781 542,875 (96,094) (429,281) (518,375) 89,094

b) Build-Pac 0 0 0 40,540 41,463 (923) (40,540) (41,463) 923

c) AGC - Federal Facilities 2,500 500 2,000 4,378 6,717 (2,339) (1,878) (6,217) 4,339

20,000 25,000 (5,000) 491,699 591,055 (99,357) (471,699) (566,055) 94,357

6. Industry Relations

a) Labor 144 0 144 205,802 209,295 (3,494) (205,658) (209,295) 3,638

b) Open Shop 0 0 0 17,514 17,421 93 (17,514) (17,421) (93)

144 0 144 223,316 226,716 (3,401) (223,172) (226,716) 3,545

7. Districts

a) Seattle District 58,279 67,650 (9,371) 218,540 246,264 (27,724) (160,260) (178,614) 18,354

b) Southern District 51,085 58,000 (6,916) 265,067 286,168 (21,101) (213,983) (228,168) 14,186

c) Northern District 500 1,000 (500) 112,491 112,267 224 (111,991) (111,267) (724)

d) Central WA District 18,090 17,600 490 139,698 142,587 (2,890) (121,608) (124,987) 3,380

127,954 144,250 (16,296) 735,795 787,287 (51,491) (607,842) (643,037) 35,195

Total Association 4,212,171 3,818,180 393,991 5,007,237 5,156,817 (149,580) (795,066) (1,338,637) 543,571

Total of Assoc. & Prop 7,951,427 7,431,271 520,156 7,284,090 7,416,542 (132,452) 667,336 14,729 652,608

Non-Operating Income (Loss) 123,952 24,000 99,952 11,161 11,000 161 112,791 13,000 99,791

Grand Total 8,075,378 7,455,271 620,108 7,295,251 7,427,542 (132,291) 780,127 27,729 752,399


Unaudited Statement of Activities by Cost Center


REVENUE EXPENSES REVENUE OVER EXPENSES

MTD

ACTUAL BUDGET VAR ACTUAL BUDGET VAR ACTUAL BUDGET VAR

I. Building & Properties:

a) Seattle Building 238,247 236,197 2,050 125,062 118,729 6,333 113,184 117,468 (4,284)

b) Seattle Marina 59,166 56,825 2,341 33,454 26,015 7,438 25,712 30,810 (5,098)

c) Fife Building 4,410 1,270 3,140 9,664 5,799 3,865 (5,254) (4,529) (725)

Total Building & Properties 301,822 294,292 7,530 168,180 150,543 17,637 133,642 143,749 (10,107)

II. Association:

1. Financial Assets 0 0 0 0 0 0 0 0 0

2. Admin. & Management

a) Board of Trustees 0 0 0 2,780 3,500 (719) (2,780) (3,500) 719

b) Technology 0 0 0 18,931 8,216 10,714 (18,931) (8,216) (10,714)

c) Administration 15,203 1,100 14,103 130,145 29,302 100,842 (114,942) (28,202) (86,739)

d) Accounting 0 0 0 16,857 27,456 (10,598) (16,857) (27,456) 10,598

15,203 1,100 14,103 168,713 68,474 100,239 (153,510) (67,374) (86,136)

3. Member Services

a) Communications 1,000 587 413 15,267 21,142 (5,875) (14,267) (20,555) 6,288

b) Meetings & Events 0 0 0 1,829 1,674 155 (1,829) (1,674) (155)

c) Special Events 0 0 0 2,943 3,603 (660) (2,943) (3,603) 660

d) Member Service 6,339 0 6,339 32,617 31,523 1,094 (26,278) (31,523) 5,245

e) Future Leadership Forum 0 0 0 3,485 2,884 602 (3,485) (2,884) (602)

7,339 587 6,752 56,141 60,825 (4,684) (48,802) (60,238) 11,435

4. Education & Training Service

a) Workforce Development 0 0 0 57,369 16,062 41,307 (57,369) (16,062) (41,307)

b) Safety 1,618 2,075 (457) 27,771 39,836 (12,065) (26,153) (37,761) 11,608

c) Group Retro 200,000 124,000 76,000 200,000 124,000 76,000 0 0 0201,618 126,075 75,543 285,140 179,898 105,242 (83,522) (53,823) (29,699)

5. Government Relations

a) Government Affairs Council 0 0 0 29,907 52,211 (22,305) (29,907) (52,211) 22,305

b) Build-Pac 0 0 0 3,013 3,884 (871) (3,013) (3,884) 871

c) AGC - Federal Facilities 0 0 0 222 270 (48) (222) (270) 48

0 0 0 33,142 56,365 (23,224) (33,142) (56,365) 23,224

6. Industry Relations

a) Labor 0 0 0 17,699 20,884 (3,186) (17,699) (20,884) 3,186

b) Open Shop 0 0 0 1,383 1,492 (109) (1,383) (1,492) 109

0 0 0 19,082 22,377 (3,295) (19,082) (22,377) 3,295

7. Districts

a) Seattle District 2,750 2,000 750 29,224 26,053 3,171 (26,474) (24,053) (2,421)

b) Southern District 1,000 0 1,000 18,411 27,598 (9,187) (17,411) (27,598) 10,187

c) Northern District 0 0 0 10,597 11,573 (976) (10,597) (11,573) 976

d) Central WA District (95) 0 (95) 13,162 11,996 1,166 (13,257) (11,996) (1,261)

3,655 2,000 1,655 71,393 77,219 (5,826) (67,738) (75,219) 7,481

Total Association 227,815 129,762 98,053 633,612 465,158 168,454 (405,797) (335,396) (70,401)

Total of Assoc. & Prop 529,637 424,054 105,583 801,792 615,701 186,091 (272,155) (191,647) (80,508)

Non-Operating Income (Loss) (7,658) 2,000 (9,658) 0 2,750 (2,750) (7,658) (750) (6,908)

Grand Total 521,979 426,054 95,925 801,792 618,451 183,341 (279,813) (192,397) (87,416)


Unaudited Statement of Activities by Cost Center

For the Month ending 12/31/2014

REVENUE EXPENSES REVENUE OVER EXPENSE

DEC DEC YTD YTD YTD Annual Budget

ACTUAL BUDGET ACTUAL BUDGET Variance BUDGET Remaining

Retro Plan Income 200,000 124,000 1,959,316 1,713,000 246,316 1,713,000 (246,316)

Retro Exp Gross (200,000) (124,000) (1,447,046) (1,488,000) 40,954 (1,488,000) (40,954)

Net Retro Income 0 0 512,270 225,000 287,270 225,000 (287,270)

Membership Dues 6,339 0 1,811,715 1,675,000 136,715 1,675,000 (136,715)

Program / Grant Revenue 21,558 5,587 168,999 167,025 1,974 167,025 (1,974)

Event Revenue (105) 0 256,987 246,525 10,462 246,525 (10,462)

Building / Retail Rent 213,839 219,282 2,675,077 2,691,435 (16,357) 2,691,435 16,357

Other Rent Revenue 81,982 72,160 984,081 886,010 98,071 886,010 (98,071)

Other Revenue / CAM 5,976 2,850 79,773 35,646 44,127 35,646 (44,127)

Misc Income 48 175 15,478 16,630 (1,152) 16,630 1,152

Total Revenue 329,637 300,054 6,504,380 5,943,271 561,110 5,943,271 (561,110)

Salaries 265,216 236,113 2,192,706 2,207,363 (14,657) 2,207,363 14,657

Payroll Burden Taxes and Benefits 52,697 53,371 618,420 640,455 (22,035) 640,455 22,035

Auto Expense / Corporate Travel 2,016 2,700 26,269 35,213 (8,944) 35,213 8,944

Miscellaneous Meetings 2,661 4,459 68,661 93,520 (24,859) 93,520 24,859

Consultant Fees 1,089 2,372 46,650 53,799 (7,149) 53,799 7,149

Office Expense 8,063 10,112 71,726 76,225 (4,499) 76,225 4,499

Membership Dues/Donations 52,263 11,364 197,101 159,933 37,168 159,933 (37,168)

Rent 5,153 6,690 61,035 80,200 (19,165) 80,200 19,165

Technology Expense 17,205 4,105 70,278 72,200 (1,922) 72,200 1,922

Phone Expense 3,558 2,855 33,480 34,260 (780) 34,260 780

Program/Grant Expense 5,889 1,600 75,696 92,977 (17,281) 92,977 17,281

Membership Promotion 46,664 38,713 163,811 184,650 (20,839) 184,650 20,839

Event Expense 872 0 247,844 257,353 (9,509) 257,353 9,509

Insurance/Tax/Training 2,828 4,500 64,004 61,353 2,651 61,353 (2,651)

Building / Marina Expense 77,560 57,051 1,228,648 1,210,686 17,962 1,210,686 (17,962)

Leasing Comm. Amort. 5,000 5,000 60,000 60,000 0 60,000 0

Depreciation 53,057 50,696 610,716 608,355 2,360 608,355 (2,360)

Total Expenses 601,792 491,701 5,837,044 5,928,542 (91,498) 5,928,542 91,498

Net Operating Income (Loss) (272,155) (191,647) 667,336 14,729 652,608 14,729 (652,608)

LT Inv - Dividends/Interest 13,779 2,000 39,206 24,000 15,206 24,000 (15,206)

LT Inv - Net Gain (Loss) (21,437) 0 84,746 0 84,746 0 (84,746)

Investment Consultant Fee 0 (2,750) (11,161) (11,000) (161) (11,000) 161

Non-Operating Income (Loss) (7,658) (750) 112,791 13,000 99,791 13,000 (99,791)

Gain / Loss on Disposal of Asset 0 0 0 0 0 0 0

Grand Total (279,813) (192,397) 780,127 27,729 752,399 27,729 (752,399)


Statement of Operations

CONSOLIDATED




Retro Plan Income 200,000 124,000 1,959,316 1,713,000 246,316 1,713,000 (246,316)

Retro Exp Gross (200,000) (124,000) (1,447,046) (1,488,000) 40,954 (1,488,000) (40,954)

Net Retro Income 0 0 512,270 225,000 287,270 225,000 (287,270)

Membership Due 6,339 0 1,811,715 1,675,000 136,715 1,675,000 (136,715)

Program / Grant Revenue 21,558 5,587 168,999 167,025 1,974 167,025 (1,974)

Event Revenue (105) 0 256,987 246,525 10,462 246,525 (10,462)

Misc Income 23 175 15,153 16,630 (1,477) 16,630 1,477

Total Revenue 27,815 5,762 2,765,124 2,330,180 434,944 2,330,180 (434,944)

Salaries 239,315 201,264 1,875,274 1,879,705 (4,431) 1,879,705 4,431

Payroll Burden Taxes and Benefits 44,418 45,485 522,665 545,825 (23,159) 545,825 23,159

Auto Expense / Corporate Travel 2,016 2,700 26,269 35,213 (8,944) 35,213 8,944

Miscellaneous Meetings 2,661 4,459 68,661 93,520 (24,859) 93,520 24,859

Consultant Fees 1,089 2,372 26,404 36,139 (9,735) 36,139 9,735

Office Expense 8,063 10,112 71,726 76,225 (4,499) 76,225 4,499

Membership Dues/Donations 52,263 11,364 197,101 159,933 37,168 159,933 (37,168)

Rent 5,153 6,690 61,035 80,200 (19,165) 80,200 19,165

Technology Expense 17,205 4,105 70,278 72,200 (1,922) 72,200 1,922

Phone Expense 3,558 2,855 33,480 34,260 (780) 34,260 780

Program/Grant Expense 5,889 1,600 75,696 92,977 (17,281) 92,977 17,281

Membership Promotion 46,664 38,713 163,811 184,650 (20,839) 184,650 20,839

Event Expense 872 0 247,844 257,353 (9,509) 257,353 9,509

Insurance/Tax/Training 2,828 4,500 64,004 61,353 2,651 61,353 (2,651)

Depreciation 1,617 4,939 55,943 59,264 (3,321) 59,264 3,321

Total Expenses 433,612 341,158 3,560,190 3,668,817 (108,627) 3,668,817 108,627

Net Operating Income (Loss) (405,797) (335,396) (795,066) (1,338,637) 543,571 (1,338,637) (543,571)

Gain / Loss on Disposal of Asset 0 0 0 0 0 0 0

Grand Total (405,797) (335,396) (795,066) (1,338,637) 543,571 (1,338,637) (543,571)



ASSOCIATION




Building / Retail Rent 213,839 219,282 2,675,077 2,691,435 (16,357) 2,691,435 16,357

Other Rent Revenue 81,982 72,160 984,081 886,010 98,071 886,010 (98,071)

Other Revenue / CAM 6,001 2,850 80,098 35,646 44,452 35,646 (44,452)

Total Revenue 301,822 294,292 3,739,256 3,613,091 126,165 3,613,091 (126,165)

Salaries 25,901 34,849 317,432 327,658 (10,226) 327,658 10,226

Payroll Burden Taxes & Benefits 8,280 7,886 95,755 94,631 1,124 94,631 (1,124)

Consultant Fees - - 20,246 17,660 2,586 17,660 (2,586)

Building / Marina Expense 77,560 57,051 1,228,648 1,210,686 17,962 1,210,686 (17,962)

Leasing Comm. Amort. 5,000 5,000 60,000 60,000 - 60,000 -

Depreciation 51,440 45,758 554,773 549,091 5,682 549,091 (5,682)

Total Expenses 168,180 150,543 2,276,854 2,259,725 17,129 2,259,725 (17,129)

Gain / Loss on Disposal of Asset - - - - - - -

Net Operating Income (Loss) 133,642 143,749 1,462,402 1,353,366 109,037 1,353,366 (109,037)



BUILDING & MARINA




Building Rent - Seattle 4700-50-000 166,756 175,462 2,128,726 2,155,377 (26,651) 2,155,377 26,651

Parking Lot Income 4701-50-000 26,632 19,290 333,024 251,600 81,424 251,600 (81,424)

Operating Expense Reimb - Seattle Building 4702-50-000 5,839 2,675 72,883 32,100 40,783 32,100 (40,783)

Retail Rents 4703-50-000 38,350 38,350 460,204 460,200 4 460,200 (4)

Other Rental Income 4704-50-000 557 370 4,998 4,410 588 4,410 (588)

ATM Rental Income 4706-50-000 87 50 662 600 62 600 (62)

Gain/Loss on Disposal of Asset 4950-50-000 0 0 0 0 0 0 0

Total Revenue 238,247 236,197 3,000,886 2,904,287 96,600 2,904,287 (96,600)

Salaries 5010-50-000 16,900 16,794 206,561 201,529 5,031 201,529 (5,031)

Payroll Taxes 5020-50-052 1,446 1,484 18,183 17,808 375 17,808 (375)

Health/Security/LTD 5020-50-070 2,077 1,971 24,151 23,650 501 23,650 (501)

Pension 5020-50-139 1,710 1,602 19,067 19,226 (159) 19,226 159

Incentive Compensation 5010-50-058 0 5,764 0 11,527 (11,527) 11,527 11,527

Legal / Professional 5040-50-060 0 0 2,000 3,000 (1,000) 3,000 1,000

Audit 5040-50-076 0 0 10,446 8,250 2,196 8,250 (2,196)

Roof Repairs & Maint-Gen 6020-50-300 0 0 2,393 1,415 978 1,415 (978)

Pkg Lot Rep & Maint-Gen 6035-50-300 0 0 1,320 400 920 400 (920)

Snow Removal 6036-50-300 0 0 1,971 3,100 (1,129) 3,100 1,129

HVAC Contr Serv & Per-Off 6040-50-100 300 0 21,689 20,480 1,209 20,480 (1,209)

HVAC Contr Serv & Per-Gen 6040-50-300 0 0 6,765 5,896 869 5,896 (869)

HVAC Repairs & Maint-Off 6045-50-100 5,994 1,000 34,906 24,045 10,861 24,045 (10,861)

HVAC R & M- Conference Room 6045-50-300 0 0 3,567 0 3,567 0 (3,567)

Elev Contr Serv & Per-Off 6050-50-100 0 835 11,547 10,020 1,527 10,020 (1,527)

Elevator Rep & Maint-Off 6055-50-100 1,324 0 2,609 2,270 339 2,270 (339)

Electrical Rep & Supp-Off 6060-50-100 507 875 7,932 9,910 (1,978) 9,910 1,978

Plumbing Rep & Supp-Off 6070-50-100 0 500 2,192 6,900 (4,708) 6,900 4,708

Fire / Life / Safety-Gen 6080-50-300 151 350 12,007 11,630 377 11,630 (377)

General Repair & Maint-NR (Non-CAM Exp) 6100-50-000 0 500 7,084 6,000 1,084 6,000 (1,084)

General Rep & Maint-Off 6100-50-100 182 835 8,113 11,120 (3,007) 11,120 3,007

Painting & Decorating-Off 6110-50-100 1,026 0 1,776 2,725 (949) 2,725 949

Locks, Keys & Signage-Off 6120-50-100 (125) 0 4,882 4,890 (8) 4,890 8

Pest Control-Off 6130-50-100 0 57 863 513 350 513 (350)Ext Landscaping Serv-Gen 6210-50-300 0 880 11,971 11,655 316 11,655 (316)

Ext Landscaping Rep-Gen 6220-50-300 0 0 88 300 (212) 300 212

Int Landscaping Serv-Off 6230-50-100 0 525 6,311 6,300 11 6,300 (11)



SEATTLE BUILDING






SEATTLE BUILDING


Base Janitorial Contr-Off 6310-50-100 8,451 7,200 84,462 86,400 (1,938) 86,400 1,938

Janitorial-Tenant Share 6310-50-900 178 177 2,132 2,124 8 2,124 (8)

Janitorial-Tenant Offset 6310-50-910 (178) (177) (2,132) (2,124) (8) (2,124) 8

Janitorial Supplies-Gen 6320-50-300 1,356 1,785 20,991 21,420 (429) 21,420 429

Window Cleaning-Off 6330-50-100 75 0 4,753 5,845 (1,092) 5,845 1,092

Other Janitorial Serv-Off 6380-50-100 150 0 840 1,200 (360) 1,200 360

Other Janitorial Serv-Gen 6380-50-300 425 425 5,350 5,100 250 5,100 (250)

Other Security Serv-Gen 6450-50-300 0 0 3,110 2,910 200 2,910 (200)

Electricity-Off 6510-50-100 16,619 9,315 104,005 111,780 (7,775) 111,780 7,775

Water/Sewer-Off 6520-50-100 2,647 3,400 38,132 40,800 (2,668) 40,800 2,668

Water/Sewer-Tenant Share 6520-50-900 1,070 1,100 14,755 13,200 1,555 13,200 (1,555)

Water/Sewer-Tenant Offset 6520-50-910 (1,070) (1,100) (14,755) (13,200) (1,555) (13,200) 1,555

Gas-Off 6530-50-100 4,573 4,585 35,584 55,020 (19,436) 55,020 19,436

Trash Removal & Recyc-Off 6550-50-100 2,361 1,515 23,662 18,180 5,482 18,180 (5,482)

Marketing & Leasing-NR 6710-50-000 618 100 1,170 1,200 (30) 1,200 30

Tenant Relations-NR 6720-50-000 0 150 4,524 4,800 (276) 4,800 276

On-Site Costs-Gen 6740-50-300 260 333 17,862 4,000 13,862 4,000 (13,862)

Administrative / Office Exp 6780-50-000 (1,696) 500 7,012 6,000 1,012 6,000 (1,012)

Other Administrative-Gen 6780-50-300 297 583 7,720 7,000 720 7,000 (720)

Real Estate Taxes-Gen 6810-50-300 0 0 276,657 260,000 16,657 260,000 (16,657)

Personal Property Tax-Gen 6820-50-300 0 0 588 1,000 (412) 1,000 412

Insurance-Gen 6900-50-300 9,379 9,030 112,545 108,360 4,185 108,360 (4,185)

Interest Expense 6910-50-000 1,733 1,508 19,556 19,710 (154) 19,710 154

Brokers' Commission-Amortizatn 6600-50-000 5,000 5,000 60,000 60,000 0 60,000 0

Depreciation 6950-50-000 41,323 39,328 473,926 471,931 1,995 471,931 (1,995)

Total Expenses 125,062 118,729 1,732,842 1,717,215 15,627 1,717,215 (15,627)

Net Income 113,184 117,468 1,268,045 1,187,072 80,973 1,187,072 (80,973)



Building Rent - Marina Bldg 4700-75-000 4,324 4,200 51,571 50,400 1,171 50,400 (1,171)

Moorage Rent/A-E Docks 4701-75-000 54,792 52,500 646,059 630,000 16,059 630,000 (16,059)

Misc Income - Marina 4702-75-000 50 125 4,717 1,500 3,217 1,500 (3,217)

Total Revenue 59,166 56,825 702,347 681,900 20,447 681,900 (20,447)

Salaries 5010-75-000 8,393 8,393 103,370 100,720 2,650 100,720 (2,650)

Payroll Taxes 5020-75-052 823 761 9,293 9,133 160 9,133 (160)


Pension 5020-75-139 887 826 9,858 9,918 (59) 9,918 59


Legal-NR 5040-75-060 0 0 0 250 (250) 250 250

Audit 5040-75-076 0 0 5,014 3,960 1,054 3,960 (1,054)

Covered Moorage - R & M - NR 6020-75-000 0 0 0 1,450 (1,450) 1,450 1,450

Electrical Rep & Supp-NR 6060-75-000 0 0 1,265 1,150 115 1,150 (115)

Plumbing Rep & Supp-NR 6070-75-000 0 0 3,480 2,220 1,260 2,220 (1,260)

Fire / Life / Safety-NR 6080-75-000 0 45 4,073 2,100 1,973 2,100 (1,973)

General Reprs & Maint-NR 6100-75-000 0 350 8,498 6,750 1,748 6,750 (1,748)

Painting & Decorating-NR 6110-75-000 0 0 218 200 18 200 (18)

Locks, Keys & Signage-NR 6120-75-000 0 210 1,311 2,520 (1,209) 2,520 1,209

Base Janitorial Contr-NR 6310-75-000 0 235 2,462 2,820 (358) 2,820 358

Janitorial Supplies-NR 6320-75-000 65 65 845 780 65 780 (65)

Other Janitorial Serv-NR 6380-75-000 0 0 150 0 150 0 (150)

Land Lease Payments-NR 6460-75-000 0 0 104,454 114,000 (9,546) 114,000 9,546

Electricity-NR 6510-75-000 13,606 3,980 44,030 47,800 (3,770) 47,800 3,770

Electricity-Tenant Offset 6510-75-910 (3,313) (3,196) (31,177) (38,352) 7,175 (38,352) (7,175)

Water & Sewer-NR 6520-75-000 400 344 7,605 4,128 3,477 4,128 (3,477)

Water/Sewer-Tenant Offset 6520-75-910 (181) (157) (3,335) (1,884) (1,451) (1,884) 1,451

Trash Removal & Recyc-NR 6550-75-000 2,648 1,485 21,098 17,820 3,278 17,820 (3,278)

Other Administration-NR 6780-75-000 28 0 1,238 0 1,238 0 (1,238)

Real Estate Taxes-NR 6810-75-000 0 0 39,804 44,000 (4,196) 44,000 4,196

Insurance-NR 6900-75-000 4,494 4,463 54,656 53,600 1,056 53,600 (1,056)

Depreciation 6950-75-000 4,501 4,148 50,124 49,771 353 49,771 (353)

Total Expenses 33,454 26,015 451,306 453,343 (2,037) 453,343 2,037

Net Income 25,712 30,810 251,041 228,557 22,484 228,557 (22,484)



SEATTLE MARINA




Office Rent - Fife Building 4700-85-000 4,410 1,270 34,577 25,458 9,119 25,458 (9,119)

Operating Exp Reimbursement - Fife Building 4702-85-000 0 0 1,446 1,446 0 1,446 0

Total Revenue 4,410 1,270 36,023 26,904 9,119 26,904 (9,119)

Salaries 5010-85-000 608 608 7,502 7,302 200 7,302 (200)

Payroll Taxes 5020-85-052 76 57 661 686 (26) 686 26

Health/Security/LTD 5020-85-070 95 90 1,104 1,076 28 1,076 (28)

Pension 5020-85-139 63 58 687 698 (11) 698 11

Incentive Compensation 5010-85-058 0 263 0 526 (526) 526 526

Audit 5040-85-076 0 0 2,786 2,200 586 2,200 (586)

Building Cleaning 6010-85-000 750 750 8,250 9,000 (750) 9,000 750

Supplies & Materials 6270-85-000 0 40 0 480 (480) 480 480

Misc. Building Maintenance 6290-85-000 265 475 5,165 5,700 (535) 5,700 535

Fire Alarm System Monitoring 6292-85-000 0 0 1,405 850 555 850 (555)

HVAC Maintenance & Repairs 6400-85-000 616 600 3,481 2,400 1,081 2,400 (1,081)

Electricity 6510-85-000 370 335 3,809 4,000 (191) 4,000 191

Water & Sewer 6520-85-000 521 0 2,279 1,980 299 1,980 (299)

Gas 6530-85-000 522 150 1,926 1,800 126 1,800 (126)

Trash Removal & Recyc 6550-85-000 162 90 1,369 1,080 289 1,080 (289)

Brokers' Commission - Amort - Fife 6600-85-000 0 0 0 0 0 0 0

Real Estate Taxes 6730-85-240 0 0 15,198 16,000 (802) 16,000 802

Insurance & Bonds 6900-85-000 0 0 6,364 6,000 364 6,000 (364)

Depreciation 6950-85-000 5,616 2,282 30,722 27,389 3,333 27,389 (3,333)

Total Expenses 9,664 5,799 92,706 89,168 3,538 89,168 (3,538)

Net Income (5,254) (4,529) (56,684) (62,264) 5,580 (62,264) (5,580)



FIFE BUILDING




Salaries 5010-13-000 2,167 2,167 26,409 26,009 400 26,009 (400)

Payroll Taxes 5020-13-052 142 151 1,782 1,816 (33) 1,816 33


Pension 5020-13-139 230 220 2,626 2,645 (19) 2,645 19

Incentive Compensation 5010-13-058 0 526 0 1,053 (1,053) 1,053 1,053

Officers / Board Meetings 5035-13-056 0 250 5,910 6,300 (390) 6,300 390

Miscellaneous Expense 5035-13-072 45 0 5,636 5,350 286 5,350 (286)

Office Expense 5050-13-000 0 0 1,852 1,590 262 1,590 (262)

Board Contingency 5120-13-054 0 0 15,000 20,000 (5,000) 20,000 5,000

Total Expenses 2,780 3,500 61,479 66,972 (5,493) 66,972 5,493

Net Income (2,780) (3,500) (61,479) (66,972) 5,493 (66,972) (5,493)



BOARD OF TRUSTEES




Salaries 5010-17-000 1,555 1,555 19,463 18,663 800 18,663 (800)

Payroll Taxes 5020-17-052 82 135 1,544 1,618 (74) 1,618 74


Pension 5020-17-139 131 139 1,454 1,669 (216) 1,669 216


Travel 5030-17-000 0 0 0 0 0 0 0

Miscellaneous Meetings 5035-17-072 67 30 77 360 (283) 360 283

Office Exp 5050-17-000 50 20 352 240 112 240 (112)

New Application 5081-17-017 0 65 0 1,000 (1,000) 1,000 1,000

Tech Equipment Maint- Parts 5082-17-000 6,467 300 12,536 13,600 (1,064) 13,600 1,064

Professional Service 5083-17-017 6,515 2,865 35,974 34,380 1,594 34,380 (1,594)

Professional Service 5083-17-036 0 600 4,088 7,200 (3,112) 7,200 3,112

Cell Phone Exp. 5087-17-000 150 225 2,705 2,700 5 2,700 (5)

New / Renewal Software License Fee 5089-17-017 1,987 0 10,829 11,720 (891) 11,720 891

Virus / Firewall Renewals 5089-17-062 0 0 0 0 0 0 0

Depreciation 6950-17-000 (180) 1,643 17,894 19,717 (1,823) 19,717 1,823

Total Expenses 18,931 8,216 113,086 115,797 (2,711) 115,797 2,711

Net Income (18,931) (8,216) (113,086) (115,797) 2,711 (115,797) (2,711)



TECHNOLOGY




Conference Center Rental 4100-18-238 0 0 3,800 600 3,200 600 (3,200)

McGraw Hill Affinity Plan 4100-18-303 0 0 6,087 1,000 5,087 1,000 (5,087)

Verizon Affinity Plan - NPP 4100-18-304 15,203 0 34,858 21,000 13,858 21,000 (13,858)

Enterprise Affinity Plan 4100-18-305 0 1,000 5,810 7,000 (1,190) 7,000 1,190

Office Depot Affinity Plan 4100-18-310 0 0 1,111 9,400 (8,289) 9,400 8,289

Misc Income 4900-18-194 0 0 122 180 (58) 180 58

Misc Income/Service 4900-18-195 0 100 271 1,000 (729) 1,000 729

Gain/Loss on Disposal of Asset 4950-18-000 0 0 0 0 0 0 0

Total Revenue 15,203 1,100 52,060 40,180 11,880 40,180 (11,880)

Salaries 5010-18-000 13,711 13,172 161,547 158,070 3,477 158,070 (3,477)

Temp Help 5010-18-051 0 200 0 2,000 (2,000) 2,000 2,000

Employee Milestone Awards 5010-18-057 105,000 0 109,826 3,330 106,496 3,330 (106,496)

Payroll Taxes 5020-18-052 991 1,004 11,739 12,051 (311) 12,051 311


Pension 5020-18-139 1,413 1,369 15,716 16,432 (717) 16,432 717


Auto / Travel Expense 5030-18-000 0 5 101 200 (99) 200 99

Miscellaneous Meetings 5035-18-072 464 315 4,073 4,440 (367) 4,440 367

Legal 5040-18-060 0 212 0 2,500 (2,500) 2,500 2,500

Office Exp. 5050-18-000 1,557 1,540 17,014 18,414 (1,400) 18,414 1,400

Office Equipment Lease 5050-18-066 0 0 2,188 2,200 (12) 2,200 12

Office Equipment Maintenance 5050-18-067 25 425 7,452 7,800 (348) 7,800 348

Postage - Administration 5050-18-069 100 50 292 600 (308) 600 308

Parking / Metro 5050-18-071 135 280 1,659 3,360 (1,702) 3,360 1,702

Contract Printing 5050-18-074 514 50 1,419 600 819 600 (819)

Office Equipment - Interest 5050-18-290 149 41 586 866 (280) 866 280

Membership Dues 5060-18-061 100 0 850 1,630 (780) 1,630 780

Subscriptions 5060-18-062 0 50 867 1,142 (275) 1,142 275

Donations/ Memorials 5060-18-063 0 100 421 1,200 (779) 1,200 779

Internet Connnection 5085-18-000 9 65 705 780 (75) 780 75

Telephone Exp.- Admin. 5086-18-000 471 620 6,189 6,780 (591) 6,780 591

Cell Phone Exp.- Admin. 5087-18-000 335 120 2,649 1,440 1,209 1,440 (1,209)

Insurance & Bonds 5900-18-064 0 0 8,227 7,500 727 7,500 (727)

Staff Professional Training 5900-18-065 1,463 2,900 33,268 35,000 (1,732) 35,000 1,732

Personal Property Taxes 5900-18-068 0 0 320 320 0 320 0

Depreciation 6950-18-000 2,097 847 11,413 10,163 1,249 10,163 (1,249)

Total Expenses 130,145 29,302 417,163 325,841 91,322 325,841 (91,322)

Net Income (114,942) (28,202) (365,103) (285,661) (79,442) (285,661) 79,442



ADMINISTRATION




Misc. Income - Accounting 4900-19-195 0 0 0 0 0 0 0

AGCA Discount Earned 4900-19-200 0 0 8,400 8,400 0 8,400 0

Total Revenue 0 0 8,400 8,400 0 8,400 0

Salaries 5010-19-000 8,731 12,343 134,576 148,113 (13,537) 148,113 13,537

Payroll Taxes 5020-19-052 515 1,114 11,066 13,362 (2,297) 13,362 2,297

Health/Security/LTD 5020-19-070 1,050 1,672 16,251 20,068 (3,818) 20,068 3,818

Pension 5020-19-139 835 1,086 10,642 13,033 (2,391) 13,033 2,391


Auto Expense 5030-19-000 0 20 46 240 (194) 240 194

Miscellaneous Meetings 5035-19-072 0 40 786 700 86 700 (86)

Audit 5040-19-076 0 0 9,183 7,254 1,929 7,254 (1,929)

ADP Payroll Fees 5040-19-077 488 500 5,609 5,685 (76) 5,685 76

Professional Service 5040-19-144 356 310 3,022 3,500 (478) 3,500 478

Office Exp. 5050-19-000 (1) 85 1,420 1,020 400 1,020 (400)

Postage - Accounting 5050-19-069 113 135 910 1,620 (710) 1,620 710

Contract Printing 5050-19-074 0 0 0 550 (550) 550 550

Bank Charge 5050-19-231 55 25 736 300 436 300 (436)

Membership Dues 5060-19-061 103 0 353 735 (382) 735 382

Subscriptions 5060-19-062 77 0 158 120 38 120 (38)

Discounts Allowed (Visa/Dues) 5140-19-078 3,039 3,500 18,514 15,000 3,514 15,000 (3,514)

State Excise Taxes 5900-19-079 247 100 8,548 5,700 2,848 5,700 (2,848)

City Excise Tax 5900-19-279 1,118 1,500 7,851 7,500 351 7,500 (351)

Depreciation 6950-19-000 131 131 1,572 1,572 0 1,572 0

Total Expenses 16,857 27,456 231,880 255,862 (23,983) 255,862 23,983

Net Income (16,857) (27,456) (223,480) (247,462) 23,983 (247,462) (23,983)



ACCOUNTING




Website Advertising 4100-22-197 1,000 587 4,100 7,000 (2,900) 7,000 2,900

Total Revenue 1,000 587 4,100 7,000 (2,900) 7,000 2,900

Salaries 5010-22-000 10,748 10,659 130,859 127,907 2,952 127,907 (2,952)

Payroll Taxes 5020-22-052 1,147 987 11,058 11,842 (784) 11,842 784


Pension 5020-22-139 1,097 726 10,008 8,710 1,298 8,710 (1,298)


Auto Expense 5030-22-000 0 0 1,813 0 1,813 0 (1,813)


Professional Service 5040-22-144 0 250 0 1,000 (1,000) 1,000 1,000

Website Maintenance 5040-22-250 0 100 0 1,200 (1,200) 1,200 1,200

Office Exp. 5050-22-000 0 0 649 500 149 500 (149)

Postage - Communications 5050-22-069 171 0 5,058 1,500 3,558 1,500 (3,558)

Protrait Photography 5050-22-089 0 500 2,124 2,500 (377) 2,500 377

Subscriptions 5060-22-062 110 0 467 712 (245) 712 245

Cell Phone Exp.- Comm. 5087-22-000 75 105 2,000 1,260 740 1,260 (740)

Advertising 5140-22-082 0 1,663 17,510 20,000 (2,490) 20,000 2,490

Public Relations 5140-22-083 0 250 2,648 3,500 (852) 3,500 852

Newsletter 5140-22-084 0 175 1,734 2,100 (366) 2,100 366

Annual & Special Reports 5140-22-086 0 0 3,273 11,000 (7,727) 11,000 7,727

Total Expenses 15,267 21,142 208,159 220,348 (12,190) 220,348 12,190

Net Income (14,267) (20,555) (204,059) (213,348) 9,290 (213,348) (9,290)



COMMUNICATIONS




CEO Out of Town Travel 5035-24-090 0 174 431 2,000 (1,569) 2,000 1,569

Executive Leadership Council 5035-24-094 1,021 1,500 5,147 4,700 447 4,700 (447)

National AGC Convention 5035-24-095 0 0 9,804 13,500 (3,696) 13,500 3,696

Western Chapters Meetings 5035-24-098 286 0 7,780 9,000 (1,220) 9,000 1,220

National AGC Leadership Conference 5035-24-099 23 0 11,583 18,500 (6,917) 18,500 6,917

Chapter Meetings 5035-24-100 0 0 1,157 1,200 (43) 1,200 43

Miscellaneous Conference 5035-24-126 0 0 1,928 2,200 (272) 2,200 272

Immediate Past President Night 5150-24-093 500 0 3,904 3,400 504 3,400 (504)

Old Timers Night 5150-24-129 0 0 3,281 3,200 81 3,200 (81)

Total Expenses 1,829 1,674 45,015 57,700 (12,685) 57,700 12,685

Net Income (1,829) (1,674) (45,015) (57,700) 12,685 (57,700) (12,685)



MEETING AND EVENTS




Safety/Constr Awards Dnr-INC 4150-25-127 0 0 44,155 45,000 (845) 45,000 845

Annual Meeting 4150-25-128 0 0 78,260 78,800 (540) 78,800 540

Total Revenue 0 0 122,415 123,800 (1,385) 123,800 1,385

Salaries 5010-25-000 2,031 2,031 24,975 24,375 600 24,375 (600)

Payroll Taxes 5020-25-052 233 189 2,182 2,264 (82) 2,264 82


Pension 5020-25-139 237 222 2,634 2,662 (28) 2,662 28


Auto Expense 5030-25-000 101 100 1,045 1,000 45 1,000 (45)


Office Exp. 5050-25-000 0 0 115 300 (185) 300 185

Postage 5050-25-069 51 0 384 150 234 150 (234)

Safety/Excellence Cons Din-Exp 5150-25-127 0 0 47,733 45,000 2,733 45,000 (2,733)

Annual Meeting 5150-25-128 0 0 75,267 78,800 (3,533) 78,800 3,533

Award & Recognition 5150-25-130 0 0 12,957 10,500 2,457 10,500 (2,457)

Total Expenses 2,943 3,603 170,632 170,387 245 170,387 (245)

Net Income (2,943) (3,603) (48,217) (46,587) (1,630) (46,587) 1,630



SPECIAL EVENTS




Intro / Retro 4010-36-204 1,450 0 41,100 5,200 35,900 5,200 (35,900)

Constructor In 4010-36-206 0 0 8,250 4,800 3,450 4,800 (3,450)

Min Dues - Introductory GC 4010-36-209 5,100 0 35,150 2,600 32,550 2,600 (32,550)

Min Dues - Associates 4010-36-211 (211) 0 186,319 171,900 14,419 171,900 (14,419)

Nat'l Educational Associate 4010-36-212 0 0 100 0 100 0 (100)

Min Dues - Retro 4010-36-213 0 0 6,400 6,000 400 6,000 (400)

Youth Constructor Dues 4010-36-248 0 0 200 500 (300) 500 300

NH-GC Dues 4030-36-205 0 0 268,490 255,000 13,490 255,000 (13,490)

Vol Dues - GC 4030-36-208 0 0 892,020 859,000 33,020 859,000 (33,020)

Vol Dues - Sub 4030-36-210 0 0 373,610 370,000 3,610 370,000 (3,610)

Prior Years Dues 4040-36-000 0 0 75 0 75 0 (75)

Sub-Total Dues Revenue 6,339 0 1,811,715 1,675,000 136,715 1,675,000 (136,715)

YTD % to Budget 108.16%

Misc Income/Mailing Labels 4900-36-198 0 0 30 0 30 0 (30)

Roster Advertising 4900-36-216 0 0 5,548 6,000 (453) 6,000 453

Sub-Total Other Revenue 0 0 5,578 6,000 (423) 6,000 423

Total Revenue 6,339 0 1,817,292 1,681,000 136,292 1,681,000 (136,292)

Salaries 5010-36-000 10,024 9,940 122,409 119,275 3,134 119,275 (3,134)

Payroll Taxes 5020-36-052 760 819 9,453 9,828 (375) 9,828 375


Pension 5020-36-139 1,030 1,037 11,395 12,443 (1,048) 12,443 1,048


Auto Expense 5030-36-000 0 25 0 300 (300) 300 300

Miscellaneous Meetings 5035-36-072 212 0 1,433 1,200 233 1,200 (233)

W. Chapters "Membership" Meeting 5035-36-098 0 0 0 0 0 0 0

Office Exp. 5050-36-000 38 0 544 600 (56) 600 56

Postage - Member Services 5050-36-069 4 10 878 1,030 (152) 1,030 152

Cell Phone Exp.- Member Services 5087-36-000 126 80 768 960 (192) 960 192

Early Payment Disc. (2%) 5140-36-078 18,040 14,500 26,456 29,550 (3,094) 29,550 3,094

Membership Promotion 5140-36-080 0 125 16 1,500 (1,484) 1,500 1,484

Depreciation 6950-36-000 1,056 53 1,637 634 1,003 634 (1,003)

Total Expenses 32,617 31,523 190,359 199,687 (9,328) 199,687 9,328

Net Income (26,278) (31,523) 1,626,933 1,481,313 145,620 1,481,313 (145,620)



MEMBER SERVICE




FLF Event Revenue 4150-16-175 0 0 10,665 4,000 6,665 4,000 (6,665)

Total Revenue 0 0 10,665 4,000 6,665 4,000 (6,665)

Salaries 5010-16-000 1,235 1,235 15,141 14,826 316 14,826 (316)

Payroll Taxes 5020-16-052 108 113 1,257 1,362 (105) 1,362 105


Pension 5020-16-139 127 129 1,407 1,550 (143) 1,550 143


Rent / Facility Cost 5035-16-000 0 0 0 0 0 0 0

Membership Meetings 5140-16-177 0 700 1,962 2,300 (338) 2,300 338

Event / Entertainment 5150-16-175 372 0 10,290 2,800 7,490 2,800 (7,490)

Food / Beverage 5300-16-000 1,452 0 8,637 7,300 1,337 7,300 (1,337)

Total Expenses 3,485 2,884 40,896 33,339 7,557 33,339 (7,557)

Net Income (3,485) (2,884) (30,231) (29,339) (892) (29,339) 892



FUTURE LEADERSHIP FORUM




Salaries 5010-26-000 1,196 2,029 20,369 24,352 (3,983) 24,352 3,983

Payroll Taxes 5020-26-052 41 184 1,672 2,208 (536) 2,208 536

Health/Security/LTD 5020-26-070 118 287 2,419 3,442 (1,023) 3,442 1,023

Pension 5020-26-139 113 178 1,623 2,139 (516) 2,139 516


Donations - Other 5060-26-000 37,809 0 46,552 5,000 41,552 5,000 (41,552)

Donations - AGCEF 5060-26-063 10,542 10,542 126,500 126,500 0 126,500 0

Events 5120-26-158 0 0 0 750 (750) 750 750

Education Subsidy to Members 5140-26-136 7,550 2,000 26,700 24,000 2,700 24,000 (2,700)

Total Expenses 57,369 16,062 225,835 190,075 35,760 190,075 (35,760)

Net Income (57,369) (16,062) (225,835) (190,075) (35,760) (190,075) 35,760



WORKFORCE DEVELOPMENT




Safety Promotion Items 4100-42-080 785 800 28,290 25,200 3,090 25,200 (3,090)

Safety Team Inspections 4100-42-218 810 1,200 19,575 19,575 0 19,575 0

Safety Training 4100-42-219 0 0 (200) 5,000 (5,200) 5,000 5,200

Safety Grants Income 4100-42-241 0 0 18,390 0 18,390 0 (18,390)

Field Day / Safety Team (Golf) 4150-42-176 0 0 23,215 20,725 2,490 20,725 (2,490)

Shipping - Safety Products 4900-42-195 23 75 554 1,050 (496) 1,050 496

Total Revenue 1,618 2,075 89,825 71,550 18,275 71,550 (18,275)

Salaries 5010-42-000 20,695 20,231 250,212 242,769 7,443 242,769 (7,443)

Payroll Taxes 5020-42-052 2,481 1,913 22,105 22,959 (854) 22,959 854


Pension 5020-42-139 2,317 2,373 25,166 28,480 (3,315) 28,480 3,315


Auto/Travel Expense 5030-42-000 521 1,022 8,857 12,270 (3,413) 12,270 3,413

Corporate Travel 5030-42-178 0 305 4,136 4,680 (544) 4,680 544

Misc Meetings - Safety 5035-42-072 134 115 155 1,850 (1,695) 1,850 1,695

Consultants Fees 5040-42-144 0 0 0 3,000 (3,000) 3,000 3,000

Office Exp. 5050-42-000 56 100 794 1,200 (406) 1,200 406

Postage - Safety 5050-42-069 61 191 1,773 2,300 (527) 2,300 527

Contract Printing 5050-42-074 0 0 0 0 0 0 0

Membership Dues 5060-42-061 25 0 405 410 (5) 410 5

Cell Phone Exp.- Safety 5087-42-000 377 210 3,056 2,720 336 2,720 (336)

Safety Promotion 5120-42-080 1,262 275 28,700 22,352 6,348 22,352 (6,348)

Safety Grants Expense 5120-42-241 0 0 29 0 29 0 (29)

Hearing Conservation 5120-42-251 0 0 0 1,430 (1,430) 1,430 1,430

Safety Equipment 5120-42-350 0 0 0 200 (200) 200 200

Golf Tournment - Safety Team 5150-42-176 0 0 12,915 13,153 (238) 13,153 238

Insurance 5900-42-064 0 0 3,232 2,883 349 2,883 (349)

Depreciation 6950-42-000 (3,485) 757 4,841 9,083 (4,241) 9,083 4,241

Total Expenses 27,771 39,836 404,878 427,749 (22,871) 427,749 22,871

Net Income (26,153) (37,761) (315,054) (356,199) 41,146 (356,199) (41,146)



SAFETY




PY 18 - Retro Income 4500-27-221 0 0 3,760 0 3,760 0 (3,760)

PY 19 - Retro Income 4500-27-222 0 0 (34,231) 0 (34,231) 0 34,231

PY 20 - Retro Income 4500-27-223 0 0 (34,301) 0 (34,301) 0 34,301

PY 21 - Retro Revenue 4500-27-224 0 0 577,042 225,000 352,042 225,000 (352,042)

Retro Exp Gross/Reimbursement 4500-27-242 200,000 124,000 1,447,046 1,488,000 (40,954) 1,488,000 40,954

Total Revenue 200,000 124,000 1,959,316 1,713,000 246,316 1,713,000 (246,316)

Annual Meeting - Retro Breakfast 5502-27-221 TO 5502-27-230 0 0 18,647 0 18,647 0 (18,647)

Annual Meeting - AGC 5503-27-221 TO 5503-27-230 0 0 1,293 0 1,293 0 (1,293)

Association Dues - WSIA 5504-27-221 TO 5504-27-230 0 0 800 0 800 0 (800)

Auto / Travel Expense 5505-27-221 TO 5505-27-230387 0 6,052 0 6,052 0 (6,052)

Computer Equip Maint. - Upgrade 5506-27-221 TO 5506-27-230522 0 10,975 0 10,975 0 (10,975)

Ins - Liability / Directors & Officers (D&O) 5507-27-221 TO 5507-27-230 0 0 8,229 0 8,229 0 (8,229)

Misc. Expenses 5510-27-221 TO 5510-27-230391 0 547 0 547 0 (547)

Misc. Meetings 5511-27-221 TO 5511-27-230316 0 1,156 0 1,156 0 (1,156)

Office Equipment 5512-27-221 TO 5512-27-230298 0 6,882 0 6,882 0 (6,882)

Office Rent & Parkng 5513-27-221 TO 5513-27-2304,614 0 52,879 0 52,879 0 (52,879)

Office Supplies 5514-27-221 TO 5514-27-230547 0 3,520 0 3,520 0 (3,520)

Postage 5515-27-221 TO 5515-27-230311 0 3,339 0 3,339 0 (3,339)

Salaries 5516-27-221 TO 5516-27-23049,646 0 562,895 0 562,895 0 (562,895)

Payroll Taxes & Benefits 5517-27-221 TO 5517-27-23016,575 0 202,210 0 202,210 0 (202,210)

Bonus (FICA & Taxes) 5518-27-221 TO 5518-27-230 0 0 80,921 0 80,921 0 (80,921)

Telephone / Cellular 5520-27-221 TO 5520-27-230602 0 7,112 0 7,112 0 (7,112)

Subtotal 74,267 0 973,524 0 973,524 0 (973,524)

RTW Classroom Income 5524-27-221 TO 5524-27-230 0 0 0 0 0 0 0

RTW Center 5525-27-221 TO 5525-27-23041,653 0 489,455 0 489,455 0 (489,455)

Classroom Yakima 5527-27-221 TO 5527-27-2301,700 0 20,400 0 20,400 0 (20,400)

Subtotal 43,353 0 509,855 0 509,855 0 (509,855)

NET EXPENSE 117,620 0 1,483,379 0 1,483,379 0 (1,483,379)

Clearing Account 5528-27-221 TO 5528-27-230(117,620) 0 (1,483,379) 0 (1,483,379) 0 1,483,379

TOTAL NET EXPENSE 0 0 (0) 0 (0) 0 0

Retro Exp Gross/Reimbursement 5500-27-242 200,000 124,000 1,447,046 1,488,000 (40,954) 1,488,000 40,954



GROUP RETRO


NET OPR INCOME / (EXPENSE) 0 0 512,270 225,000 287,270 225,000 (287,270)



Public Works Mtg Income 4100-30-072 0 0 0 7,000 (7,000) 7,000 7,000

Legislative Reimbursement 4100-30-147 0 0 17,500 17,500 0 17,500 0

Total Revenue 0 0 17,500 24,500 (7,000) 24,500 7,000

Salaries 5010-30-000 9,291 19,814 220,459 237,763 (17,305) 237,763 17,305

Contract Lobbyists / Temp Help 5010-30-051 5,000 5,000 60,000 62,700 (2,700) 62,700 2,700

Payroll Taxes 5020-30-052 1,044 1,762 18,281 21,148 (2,867) 21,148 2,867

Health/Security/LTD 5020-30-070 1,340 2,346 26,027 28,149 (2,122) 28,149 2,122

Pension 5020-30-139 1,264 2,033 22,001 24,401 (2,400) 24,401 2,400


Auto Expense 5030-30-000 124 130 754 1,990 (1,236) 1,990 1,236

Corporate Travel 5030-30-178 0 0 704 4,100 (3,396) 4,100 3,396

Miscellaneous Meetings 5035-30-072 143 1,325 5,582 12,000 (6,418) 12,000 6,418

Professional Studies 5040-30-149 0 0 2,500 2,500 0 2,500 0

Legal Research & Representation 5040-30-161 0 500 0 3,500 (3,500) 3,500 3,500

Office Exp. 5050-30-000 824 750 3,796 7,150 (3,354) 7,150 3,354

Office Equipment Lease 5050-30-066 16 20 176 240 (64) 240 64

Office Equipment Maintenance 5050-30-067 587 50 951 1,200 (249) 1,200 249

Postage - GAC 5050-30-069 0 375 1,536 1,000 536 1,000 (536)

Contract Printing 5050-30-074 2,796 4,000 3,053 4,700 (1,647) 4,700 1,647

Membership Dues 5060-30-061 620 0 2,790 3,815 (1,025) 3,815 1,025

Subscriptions 5060-30-062 0 10 360 610 (250) 610 250

Donations 5060-30-063 0 0 239 1,100 (861) 1,100 861

LRC Membership 5060-30-160 0 0 2,500 2,500 0 2,500 0

Coalitions 5060-30-259 0 0 0 1,000 (1,000) 1,000 1,000

Rent - Leg. Office 5070-30-000 3,895 5,290 45,639 63,400 (17,761) 63,400 17,761

Internet Service Provider 5084-30-000 230 110 1,244 1,320 (76) 1,320 76

Telephone Exp.- Leg. 5086-30-000 550 300 3,029 4,000 (971) 4,000 971

Cell Phone Exp.- Leg. 5087-30-000 209 275 1,733 3,300 (1,567) 3,300 1,567

WebEx 5088-30-000 0 0 0 1,000 (1,000) 1,000 1,000

Public Works Promotion 5120-30-080 0 0 0 5,000 (5,000) 5,000 5,000

Public Works Committee 5120-30-153 0 0 922 7,000 (6,078) 7,000 6,078

State Facilities Committee 5120-30-155 0 0 0 300 (300) 300 300LEARN 5130-30-083 0 0 1,110 1,000 110 1,000 (110)

Legislative Reporting Service 5130-30-147 0 0 3,638 3,970 (332) 3,970 332

Gov't Affairs Committee Exp. 5130-30-148 179 0 179 375 (196) 375 196

Insurance & Bonds 5900-30-064 0 0 1,426 1,350 76 1,350 (76)

Depreciation 6950-30-000 1,795 1,305 16,151 15,661 491 15,661 (491)

Total Expenses 29,907 52,211 446,781 542,875 (96,094) 542,875 96,094

Net Income (29,907) (52,211) (429,281) (518,375) 89,094 (518,375) (89,094)



GOVERNMENT AFFAIRS COUNCIL




Salaries 5010-31-000 2,222 2,222 27,421 26,668 752 26,668 (752)

Payroll Taxes 5020-31-052 226 202 2,323 2,418 (96) 2,418 96


Pension 5020-31-139 226 220 2,605 2,637 (32) 2,637 32


Auto Expense:BUILD 5030-31-000 0 34 247 300 (53) 300 53

Corporate Travel 5030-31-178 0 0 0 250 (250) 250 250

Misc. Meetings 5035-31-072 0 50 76 800 (724) 800 724

Office Exp. 5050-31-000 0 0 154 195 (41) 195 41

Indirect Overhead / Admin - Build Pac 5060-31-063 40 60 4,264 3,200 1,064 3,200 (1,064)

Total Expenses 3,013 3,884 40,540 41,463 (923) 41,463 923

Net Income (3,013) (3,884) (40,540) (41,463) 923 (41,463) (923)



BUILD-PAC




Misc. Meetings 4100-33-072 0 0 2,500 500 2,000 500 (2,000)

Total Revenue 0 0 2,500 500 2,000 500 (2,000)

Salaries 5010-33-000 167 167 2,040 2,000 40 2,000 (40)

Payroll Taxes 5020-33-052 20 15 179 182 (3) 182 3

Health/Security/LTD 5020-33-070 19 18 218 213 5 213 (5)

Pension 5020-33-139 17 18 213 217 (4) 217 4


Miscellaneous Meetings 5035-33-072 0 0 1,728 4,000 (2,272) 4,000 2,272

Total Expenses 222 270 4,378 6,717 (2,339) 6,717 2,339

Net Income (222) (270) (1,878) (6,217) 4,339 (6,217) (4,339)



AGC - FEDERAL FACILITIES




Misc Income/Labor Forms 4900-34-220 0 0 144 0 144 0 (144)

Total Revenue 0 0 144 0 144 0 (144)

Salaries 5010-34-000 12,817 11,944 149,654 143,329 6,325 143,329 (6,325)

Payroll Taxes 5020-34-052 1,399 1,067 12,670 12,804 (134) 12,804 134


Pension 5020-34-139 1,367 1,290 15,332 15,480 (148) 15,480 148


Auto Expense 5030-34-000 39 100 954 1,200 (246) 1,200 246

Legal 5040-34-060 245 500 6,090 6,000 90 6,000 (90)

Office Exp. 5050-34-000 118 40 317 480 (163) 480 163

Postage - Labor 5050-34-069 0 10 69 120 (51) 120 51

Cell Phone Exp.- Labor 5087-34-000 126 75 768 900 (132) 900 132

Labor Relations 5120-34-163 0 200 1,206 2,400 (1,194) 2,400 1,194

Trustee Expense 5120-34-166 75 100 1,217 1,200 17 1,200 (17)

Events - Turner School 5150-34-172 0 0 0 0 0 0 0

Depreciation 6950-34-000 32 32 386 386 0 386 0

Total Expenses 17,699 20,884 205,802 209,295 (3,494) 209,295 3,494

Net Income (17,699) (20,884) (205,658) (209,295) 3,638 (209,295) (3,638)



LABOR




Salaries 5010-40-000 835 835 10,260 10,020 240 10,020 (240)

Payroll Taxes 5020-40-052 94 77 893 928 (35) 928 35


Pension 5020-40-139 87 81 961 972 (11) 972 11


Auto Expense 5030-40-000 0 0 0 0 0 0 0

Corporate Travel 5030-40-178 186 0 654 525 129 525 (129)

Resource Materials 5050-40-074 0 0 237 300 (63) 300 63

Open Shop Dinner Meeting 5120-40-167 166 75 676 375 301 375 (301)

Open Shop Speaker Exp. 5120-40-168 0 0 0 200 (200) 200 200

Open Shop Meeting Costs 5120-40-169 0 0 119 200 (81) 200 81

Open Shop Seminars 5120-40-170 0 0 926 375 551 375 (551)

Top Student Awards 5120-40-171 0 0 500 575 (75) 575 75

Misc. Industry Support 5120-40-172 (100) 0 950 1,025 (75) 1,025 75

Total Expenses 1,383 1,492 17,514 17,421 93 17,421 (93)

Net Income (1,383) (1,492) (17,514) (17,421) (93) (17,421) 93



OPEN SHOP




Members' Event Income 4100-12-175 0 2,000 60 12,500 (12,440) 12,500 12,440

District Mtgs - Seattle 4100-12-177 2,750 0 12,806 10,150 2,656 10,150 (2,656)

Golf - Seattle District 4150-12-176 0 0 45,413 45,000 413 45,000 (413)

Total Revenue 2,750 2,000 58,279 67,650 (9,371) 67,650 9,371

Salaries 5010-12-000 9,233 9,186 112,736 110,229 2,507 110,229 (2,507)

Payroll Taxes 5020-12-052 1,095 845 9,918 10,136 (218) 10,136 218

Health/Security/Ltd 5020-12-070 1,158 1,089 13,398 13,066 332 13,066 (332)

Pension 5020-12-139 933 1,000 11,473 11,996 (523) 11,996 523


Auto Expense 5030-12-000 60 125 933 1,500 (567) 1,500 567

Miscellaneous Meetings 5035-12-072 0 375 330 1,500 (1,170) 1,500 1,170

Office Expense 5050-12-000 25 0 46 500 (454) 500 454

Postage - Seattle District 5050-12-069 0 0 14 600 (586) 600 586

Contract Printing 5050-12-074 0 600 0 600 (600) 600 600

Membership Dues 5060-12-061 480 0 3,075 4,000 (925) 4,000 925

Donations 5060-12-063 1,300 0 1,500 1,500 0 1,500 0

Cell Phone Exp.- Seattle 5087-12-000 126 75 773 900 (127) 900 127

Local Gov't Affairs 5130-12-174 2,660 500 3,066 6,000 (2,934) 6,000 2,934

Membership Promotion 5140-12-080 0 0 1,327 3,500 (2,173) 3,500 2,173

Holiday Open House 5140-12-175 8,005 9,000 8,341 9,000 (659) 9,000 659

Memb mtgs/ Seattle 5140-12-177 4,126 0 15,541 12,000 3,541 12,000 (3,541)

Member Events - Expense 5150-12-175 0 0 0 9,000 (9,000) 9,000 9,000

Golf Tournament - Seattle District 5150-12-176 0 0 35,805 40,500 (4,695) 40,500 4,695

Depreciation 6950-12-000 22 22 263 263 0 263 0

Total Expenses 29,224 26,053 218,540 246,264 (27,724) 246,264 27,724

Net Income (26,474) (24,053) (160,260) (178,614) 18,354 (178,614) (18,354)



SEATTLE DISTRICT




District Mtgs - Southern 4100-14-177 1,000 0 13,160 21,000 (7,840) 21,000 7,840

Golf - Southern District 4150-14-176 0 0 37,925 37,000 925 37,000 (925)

Total Revenue 1,000 0 51,085 58,000 (6,916) 58,000 6,916

Salaries 5010-14-000 11,720 11,561 142,689 138,730 3,960 138,730 (3,960)

Payroll Taxes 5020-14-052 1,440 1,087 12,550 13,040 (489) 13,040 489


Pension 5020-14-139 1,199 1,105 13,084 13,262 (178) 13,262 178


Auto Expense 5030-14-000 225 242 1,067 2,904 (1,837) 2,904 1,837


Miscellaneous Meetings 5035-14-072 39 125 2,537 1,500 1,037 1,500 (1,037)

Office Exp. 5050-14-000 157 200 5,445 2,400 3,045 2,400 (3,045)

Office Equipment Maintenance 5050-14-067 65 208 3,065 2,496 569 2,496 (569)

Postage - South District 5050-14-069 0 122 77 1,464 (1,387) 1,464 1,387

Office Equipment - Interest - FIFE 5050-14-290 68 55 859 660 199 660 (199)

Subscriptions 5060-14-062 0 12 299 144 155 144 (155)

Donations - Pierce County CC Day 5060-14-063 0 0 0 1,000 (1,000) 1,000 1,000

Telephone Exp.- Southern 5086-14-000 575 450 6,293 5,400 893 5,400 (893)

Cell Phone Exp.- Southern 5087-14-000 126 70 768 840 (72) 840 72

Memb Mtgs/ Southern 5140-14-177 820 5,500 22,649 37,000 (14,351) 37,000 14,351

Golf Tournament - Southern District 5150-14-176 0 0 30,885 33,000 (2,115) 33,000 2,115

Depreciation 6950-14-000 114 115 1,375 1,375 0 1,375 0

Total Expenses 18,411 27,598 265,067 286,168 (21,101) 286,168 21,101

Net Income (17,411) (27,598) (213,983) (228,168) 14,186 (228,168) (14,186)



SOUTHERN DISTRICT




Memb Mtgs/Northern District 4100-46-177 0 0 0 1,000 (1,000) 1,000 1,000

Total Revenue 0 0 500 1,000 (500) 1,000 500

Salaries 5010-46-000 4,778 4,740 58,314 56,875 1,438 56,875 (1,438)

Payroll Taxes 5020-46-052 544 440 5,093 5,283 (190) 5,283 190


Pension 5020-46-139 552 518 6,146 6,212 (66) 6,212 66


Auto Expense 5030-46-000 377 200 3,202 2,000 1,202 2,000 (1,202)


Miscellaneous Meetings 5035-46-072 226 100 2,059 1,200 859 1,200 (859)

Office Exp. 5050-46-000 99 0 1,155 750 405 750 (405)

Postage - North District 5050-46-069 0 30 550 480 70 480 (70)

Membership Dues 5060-46-061 275 590 834 700 134 700 (134)

Subscriptions 5060-46-062 0 0 484 365 119 365 (119)

Rent - N. District 5070-46-000 750 750 9,000 9,000 0 9,000 0

Telephone Exp.- Northern 5086-46-000 0 0 0 60 (60) 60 60

Cell Phone Exp.- Northern 5087-46-000 126 80 1,254 960 294 960 (294)

Community Services/ Image Bldg 5120-46-185 0 0 2,700 1,500 1,200 1,500 (1,200)

Membership Training 5120-46-189 186 250 2,752 4,500 (1,748) 4,500 1,748

Local Gov't Affairs 5130-46-174 0 100 825 1,500 (675) 1,500 675

Membership Promotion 5140-46-080 0 100 787 1,000 (213) 1,000 213

Memb mtgs/ Northern 5140-46-177 2,013 1,000 8,563 7,500 1,063 7,500 (1,063)

Insurance & Bonds 5900-46-064 0 0 545 500 45 500 (45)

Total Expenses 10,597 11,573 112,491 112,267 224 112,267 (224)

Net Income (10,597) (11,573) (111,991) (111,267) (724) (111,267) 724



NORTHERN DISTRICT




Memb Mtgs/Central Wa District 4100-48-177 10 0 555 1,000 (445) 1,000 445

Member Training 4100-48-189 0 0 96 600 (504) 600 504

Golf Tournament-Central WA 4150-48-081 (105) 0 17,355 16,000 1,355 16,000 (1,355)

Total Revenue (95) 0 18,090 17,600 490 17,600 (490)

Salaries 5010-48-000 6,158 6,124 75,277 73,482 1,795 73,482 (1,795)

Payroll Taxes 5020-48-052 691 567 6,546 6,805 (259) 6,805 259


Pension 5020-48-139 638 594 7,048 7,130 (83) 7,130 83


Auto Expense 5030-48-000 0 0 0 0 0 0 0

Corporate Travel 5030-48-178 330 150 949 650 299 650 (299)

Office Exp. 5050-48-000 233 200 1,765 1,425 340 1,425 (340)

Office Equipment Maintenance 5050-48-067 0 0 0 0 0 0 0

Postage - Central District 5050-48-069 0 0 177 225 (48) 225 48

Utilities 5050-48-186 0 0 0 0 0 0 0

Membership Dues 5060-48-061 320 0 3,009 2,350 659 2,350 (659)

Subscriptions 5060-48-062 72 0 363 200 163 200 (163)

Rent - C. District 5070-48-000 508 650 6,396 7,800 (1,404) 7,800 1,404

Internet Service Provider 5084-48-000 63 100 730 1,200 (470) 1,200 470

Telephone / Cable TV - Central 5086-48-000 63 100 727 1,200 (473) 1,200 473

Cell Phone Exp.- Central 5087-48-000 126 70 768 840 (72) 840 72

Member Training Meetings 5120-48-189 0 100 925 1,800 (875) 1,800 875

HR Roundtable 5120-48-266 0 0 486 650 (164) 650 164

Local Gov't Exp. 5130-48-174 9 0 1,132 1,000 132 1,000 (132)

Membership Promotion 5140-48-080 108 200 2,397 2,400 (3) 2,400 3

Memb mtgs/ Central WA 5140-48-177 2,963 0 5,391 3,300 2,091 3,300 (2,091)

Golf Tournament - Central District 5150-48-081 0 0 14,807 15,000 (193) 15,000 193

Insurance & Bonds 5900-48-064 0 0 588 600 (12) 600 12

Depreciation 6950-48-000 34 34 410 410 0 410 0

Total Expenses 13,162 11,996 139,698 142,587 (2,890) 142,587 2,890

Net Income (13,257) (11,996) (121,608) (124,987) 3,380 (124,987) (3,380)



CENTRAL DISTRICT




LT Investment - Dividend MM 4801-90-000 5,794 0 15,436 0 15,436 0 (15,436)

LT Investment - Bond Interest 4802-90-000 7,986 2,000 23,769 24,000 (231) 24,000 231

LT Inv Real Gain(Loss)-Basis 4850-90-000 0 0 111,771 0 111,771 0 (111,771)

LT Inv Unreal Gain(Loss)-Mrkt 4851-90-000 (21,437) 0 (27,025) 0 (27,025) 0 27,025

Total Revenue (7,658) 2,000 123,952 24,000 99,952 24,000 (99,952)

Investment Consultant Fee 5800-90-000 0 2,750 11,161 11,000 161 11,000 (161)

Total Expenses 0 2,750 11,161 11,000 161 11,000 (161)

Net Income (7,658) (750) 112,791 13,000 99,791 13,000 (99,791)



NON-OPERATING


AGC 2014 December Financial Notes - AGC of Washington€¦ · AGC 2014 December Financial Notes ......

Documents

Transcript of AGC 2014 December Financial Notes - AGC of Washington€¦ · AGC 2014 December Financial Notes ......